Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.6% first-year return on $543k initial cash invested.
-20.6%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$7,823
Rent
-$9,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,823 income − $17,149 expenses = $9,326 out of pocket
Investment Breakdown
|
Purchase Price
$2588k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$543k
Downpayment
20%
$518k
Closing costs
1%
$25,875
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,823
Total Expenses
$17,149
Mortgage P&I
164%
$12,864
Property Taxes
16%
$1,290
Home Insurance
12%
$962
HOA
0%
$0
Property Management
10%
$782
CapEx
5%
$391
Vacancy
6%
$469
Maintenance
5%
$391
Other
0%
$0